[TSH] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.91%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 164,913 322,035 338,857 284,136 243,262 238,410 211,057 -15.10%
PBT -29,630 32,127 43,662 40,173 35,491 33,014 30,596 -
Tax -155 -6,464 -9,808 -5,848 -3,479 -3,238 -3,236 -86.68%
NP -29,785 25,663 33,854 34,325 32,012 29,776 27,360 -
-
NP to SH -24,903 24,604 29,538 30,762 28,506 25,603 23,081 -
-
Tax Rate - 20.12% 22.46% 14.56% 9.80% 9.81% 10.58% -
Total Cost 194,698 296,372 305,003 249,811 211,250 208,634 183,697 3.93%
-
Net Worth 682,456 692,214 695,692 665,078 393,618 387,711 536,247 17.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,637 - - - 25,585 - - -
Div Payout % 0.00% - - - 89.75% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 682,456 692,214 695,692 665,078 393,618 387,711 536,247 17.35%
NOSH 412,759 412,818 413,118 412,912 393,618 387,711 375,234 6.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -18.06% 7.97% 9.99% 12.08% 13.16% 12.49% 12.96% -
ROE -3.65% 3.55% 4.25% 4.63% 7.24% 6.60% 4.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.95 78.01 82.02 68.81 61.80 61.49 56.25 -20.31%
EPS -6.04 5.96 7.15 7.45 7.24 6.60 6.15 -
DPS 5.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.6534 1.6768 1.684 1.6107 1.00 1.00 1.4291 10.15%
Adjusted Per Share Value based on latest NOSH - 412,912
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.93 23.31 24.52 20.56 17.60 17.25 15.27 -15.10%
EPS -1.80 1.78 2.14 2.23 2.06 1.85 1.67 -
DPS 1.49 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.4939 0.501 0.5035 0.4813 0.2849 0.2806 0.3881 17.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.95 1.43 1.43 1.61 1.41 1.42 -
P/RPS 1.70 1.22 1.74 2.08 2.61 2.29 2.52 -22.98%
P/EPS -11.27 15.94 20.00 19.19 22.23 21.35 23.09 -
EY -8.87 6.27 5.00 5.21 4.50 4.68 4.33 -
DY 7.35 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.41 0.57 0.85 0.89 1.61 1.41 0.99 -44.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 -
Price 0.71 0.66 1.16 1.60 1.63 1.55 1.16 -
P/RPS 1.78 0.85 1.41 2.33 2.64 2.52 2.06 -9.24%
P/EPS -11.77 11.07 16.22 21.48 22.51 23.47 18.86 -
EY -8.50 9.03 6.16 4.66 4.44 4.26 5.30 -
DY 7.04 0.00 0.00 0.00 3.99 0.00 0.00 -
P/NAPS 0.43 0.39 0.69 0.99 1.63 1.55 0.81 -34.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment